損益表僅顯示部份重要科目, 完整財報可參考這裡 玩股撇步(動畫小學堂)
- 要留意股本持續膨脹, 但獲利能否跟著提升
- 匯回海外所得, 有可能使得所得稅率提高
| 營收 YoY | 營業成本 YoY | 營業費用 YoY | 利息收入 YoY | 利息支出(不含租賃負債) YoY | 利息支出－租賃負債 YoY | 租金收入 YoY | 股利收入 YoY | 其他收入 YoY | 處分不動產、廠房及設備 YoY | 處分投資 YoY | 外幣兌換 YoY | 營業外收入及支出 YoY | 稅前淨利 YoY | 稅後淨利 YoY | 所得稅費用 YoY | 所得稅率 (%) YoY | EPS YoY | 本業EPS YoY | 累計EPS YoY | 加權平均股數 YoY | EBITDA YoY | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 (10) | 48.31 | 41.17 | 29.66 | 15.32 | 14.04 | 16.03 | 0.02 | -33.33 | 0.05 | -37.5 | 1.93 | -5.85 | 0.05 | 0.0 | 0 | 0 | 0.28 | -15.15 | 0.02 | 0 | 0 | 0 | 0 | 0 | -1.53 | 0 | 4.73 | 0 | 4.14 | 0 | 0.59 | 0 | 12.51 | 0 | 4.52 | 0 | 6.16 | 0 | 0.00 | 0 | 92 | 0.0 | 18.84 | 95.84 |
| 2022 (9) | 34.22 | 46.62 | 25.72 | 19.85 | 12.1 | 19.57 | 0.03 | 200.0 | 0.08 | 166.67 | 2.05 | 0.99 | 0.05 | 0.0 | 0 | 0 | 0.33 | 43.48 | -0.01 | 0 | 0 | 0 | 0.06 | 0 | -2.08 | 0 | -4.38 | 0 | -3.38 | 0 | -1.0 | 0 | 0.00 | 0 | -3.69 | 0 | -1.41 | 0 | 0.00 | 0 | 92 | -17.86 | 9.62 | 186.31 |
| 2021 (8) | 23.34 | -16.85 | 21.46 | -2.76 | 10.12 | -10.92 | 0.01 | -50.0 | 0.03 | 200.0 | 2.03 | -5.58 | 0.05 | 0.0 | 0 | 0 | 0.23 | 9.52 | 0.46 | 2200.0 | 0 | 0 | -0.02 | 0 | -1.03 | 0 | -9.04 | 0 | -7.2 | 0 | -1.85 | 0 | 0.00 | 0 | -6.45 | 0 | -6.71 | 0 | 0.00 | 0 | 112 | 0.0 | 3.36 | -57.84 |
| 2020 (7) | 28.07 | -37.32 | 22.07 | -18.08 | 11.36 | -22.03 | 0.02 | -33.33 | 0.01 | 0 | 2.15 | -6.11 | 0.05 | 150.0 | 0 | 0 | 0.21 | -46.15 | 0.02 | -33.33 | 0 | 0 | -0.02 | 0 | -0.69 | 0 | -4.87 | 0 | -3.51 | 0 | -1.35 | 0 | 0.00 | 0 | -3.15 | 0 | -3.07 | 0 | 0.00 | 0 | 112 | 0.0 | 7.97 | -50.16 |
| 2019 (6) | 44.78 | 2.75 | 26.94 | -2.67 | 14.57 | -4.33 | 0.03 | 0.0 | 0 | 0 | 2.29 | 0 | 0.02 | 0 | 0 | 0 | 0.39 | 85.71 | 0.03 | 0 | 0 | 0 | -0.01 | 0 | -1.68 | 0 | 1.54 | 23.2 | 1.23 | 7.89 | 0.31 | 158.33 | 20.12 | 115.19 | 1.11 | 8.82 | 3.16 | 300.0 | 0.00 | 0 | 112 | 0.0 | 15.99 | 304.81 |
| 2018 (5) | 43.58 | 3.98 | 27.68 | 5.29 | 15.23 | 4.03 | 0.03 | -40.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | -8.7 | -0.03 | 0 | 0 | 0 | 0.03 | 0 | 0.41 | -18.0 | 1.25 | -10.71 | 1.14 | -4.2 | 0.12 | -45.45 | 9.35 | -39.25 | 1.02 | -3.77 | 0.79 | 5.33 | 0.00 | 0 | 112 | 0.0 | 3.95 | 5.05 |
| 2017 (4) | 41.91 | -0.62 | 26.29 | 4.66 | 14.64 | 6.16 | 0.05 | 150.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | -17.86 | 0.06 | 0 | 0.01 | 0 | -0.04 | 0 | 0.5 | 35.14 | 1.4 | -59.06 | 1.19 | -57.95 | 0.22 | -62.71 | 15.39 | -11.5 | 1.06 | -59.7 | 0.75 | -71.91 | 0.00 | 0 | 112 | 3.7 | 3.76 | -36.27 |
| 2016 (3) | 42.17 | -5.19 | 25.12 | -4.96 | 13.79 | -6.76 | 0.02 | 100.0 | 0.01 | -50.0 | 0 | 0 | 0 | 0 | 0.01 | 0.0 | 0.28 | -6.67 | -0.12 | 0 | 0 | 0 | 0.01 | 0 | 0.37 | -27.45 | 3.42 | -5.26 | 2.83 | -6.6 | 0.59 | 0.0 | 17.39 | 7.35 | 2.63 | -12.33 | 2.67 | -2.55 | 0.00 | 0 | 108 | 6.93 | 5.9 | -9.51 |
| 2015 (2) | 44.48 | -0.16 | 26.43 | 0.15 | 14.79 | -0.94 | 0.01 | 0.0 | 0.02 | -66.67 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.3 | 200.0 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0.51 | 21.43 | 3.61 | -1.1 | 3.03 | 6.69 | 0.59 | -26.25 | 16.20 | -26.33 | 3.00 | 19.05 | 2.74 | 4.18 | 0.00 | 0 | 101 | -10.62 | 6.52 | -8.81 |
| 2014 (1) | 44.55 | 2.3 | 26.39 | 6.03 | 14.93 | 4.63 | 0.01 | 0.0 | 0.06 | 0 | 0 | 0 | 0.01 | -75.0 | 0 | 0 | 0.1 | -28.57 | 0.39 | 0 | 0 | 0 | 0 | 0 | 0.42 | 0 | 3.65 | -12.26 | 2.84 | -18.16 | 0.8 | 15.94 | 21.99 | 32.87 | 2.52 | -8.36 | 2.63 | -34.58 | 0.00 | 0 | 113 | -10.32 | 7.15 | -6.66 |
| 營收 QoQ YoY | 營業成本 QoQ YoY | 營業費用 QoQ YoY | 利息收入 QoQ YoY | 利息支出(不含租賃負債) QoQ YoY | 利息支出－租賃負債 QoQ YoY | 租金收入 QoQ YoY | 股利收入 QoQ YoY | 其他收入 QoQ YoY | 處分不動產、廠房及設備 QoQ YoY | 處分投資 QoQ YoY | 外幣兌換 QoQ YoY | 營業外收入及支出 QoQ YoY | 稅前淨利 QoQ YoY | 稅後淨利 QoQ YoY | 所得稅費用 QoQ YoY | 所得稅率 (%) QoQ YoY | EPS QoQ YoY | 本業EPS QoQ YoY | 累計EPS QoQ YoY | 加權平均股數 QoQ YoY | EBITDA QoQ YoY | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24Q3 (20) | 11.27 | -1.91 | -1.74 | 7.34 | 2.51 | -2.26 | 3.7 | 0.0 | 4.52 | 0.01 | 0.0 | 0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | -100.0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.37 | -8.82 | 0.0 | -0.92 | -125.27 | -169.7 | -0.89 | -125.28 | -167.42 | -0.03 | -125.0 | 0 | 0.00 | -100.0 | -100.0 | -0.97 | -125.19 | -167.36 | -0.57 | -113.57 | -130.98 | 4.69 | -17.28 | 69.93 | 92 | 0.0 | 0.0 | 2.58 | -63.87 | -46.8 |
| 24Q2 (19) | 11.49 | -15.27 | 3.79 | 7.16 | -11.71 | 2.58 | 3.7 | -0.27 | 8.82 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.45 | -2.17 | -8.16 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.07 | 0.0 | 16.67 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.34 | -3.03 | 12.82 | 3.64 | 87.63 | 708.89 | 3.52 | 110.78 | 802.56 | 0.12 | -55.56 | 100.0 | 3.40 | -75.8 | -75.13 | 3.85 | 111.54 | 795.35 | 4.20 | 93.55 | 394.12 | 5.67 | 211.54 | 329.55 | 92 | 0.0 | 0.0 | 7.14 | 31.49 | 78.95 |
| 24Q1 (18) | 13.56 | -1.88 | 13.47 | 8.11 | 3.97 | 9.89 | 3.71 | -4.87 | 15.58 | 0.01 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0.46 | -2.13 | -8.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.07 | -12.5 | 16.67 | -0.01 | -133.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.33 | 2.94 | 23.26 | 1.94 | -0.51 | 94.0 | 1.67 | 3.73 | 103.66 | 0.27 | -20.59 | 42.11 | 14.05 | -19.53 | -23.81 | 1.82 | 3.41 | 102.22 | 2.17 | 2.36 | 59.56 | 1.82 | -59.73 | 102.22 | 92 | 0.0 | 0.0 | 5.43 | -0.37 | 19.6 |
| 23Q4 (17) | 13.82 | 20.49 | 16.13 | 7.8 | 3.86 | 4.14 | 3.9 | 10.17 | 13.04 | 0 | 0 | -100.0 | 0.01 | 0.0 | -50.0 | 0.47 | -2.08 | -7.84 | 0.01 | 0.0 | 0.0 | 0 | 0 | 100.0 | 0.08 | 0.0 | 0.0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -0.34 | 8.11 | 30.61 | 1.95 | 47.73 | 267.92 | 1.61 | 21.97 | 283.33 | 0.34 | 0 | 240.0 | 17.46 | 5532.26 | -12.04 | 1.76 | 22.22 | 282.61 | 2.12 | 15.22 | 114.14 | 4.52 | 63.77 | 222.49 | 92 | 0.0 | 0.0 | 5.45 | 12.37 | 32.93 |
| 23Q3 (16) | 11.47 | 3.61 | 28.01 | 7.51 | 7.59 | 15.54 | 3.54 | 4.12 | 21.65 | 0 | -100.0 | -100.0 | 0.01 | 0.0 | -66.67 | 0.48 | -2.04 | -7.69 | 0.01 | 0.0 | 0.0 | 0 | 0 | -100.0 | 0.08 | 33.33 | 100.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.37 | 5.13 | 30.19 | 1.32 | 193.33 | 228.16 | 1.32 | 238.46 | 253.49 | 0 | -100.0 | 100.0 | 0.31 | -97.73 | 0 | 1.44 | 234.88 | 253.19 | 1.84 | 116.47 | 611.11 | 2.76 | 109.09 | 166.51 | 92 | 0.0 | 0.0 | 4.85 | 21.55 | 102.93 |
| 23Q2 (15) | 11.07 | -7.36 | 110.86 | 6.98 | -5.42 | 28.78 | 3.4 | 5.92 | 19.3 | 0.01 | 0.0 | 0.0 | 0.01 | 0.0 | -50.0 | 0.49 | -2.0 | -7.55 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.06 | 0.0 | -60.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.39 | 9.3 | 27.78 | 0.45 | -55.0 | 112.3 | 0.39 | -52.44 | 113.0 | 0.06 | -68.42 | 109.09 | 13.67 | -25.87 | 0 | 0.43 | -52.22 | 113.11 | 0.85 | -37.5 | 131.84 | 1.32 | 46.67 | 141.12 | 92 | 0.0 | 0.0 | 3.99 | -12.11 | 8080.0 |
| 23Q1 (14) | 11.95 | 0.42 | 47.35 | 7.38 | -1.47 | 16.96 | 3.21 | -6.96 | 11.07 | 0.01 | 0.0 | 0 | 0.01 | -50.0 | 0.0 | 0.5 | -1.96 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 100.0 | 0 | 0.06 | -25.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.0 | -100.0 | -0.43 | 12.24 | 15.69 | 1.0 | 88.68 | 576.19 | 0.82 | 95.24 | 1266.67 | 0.19 | 90.0 | 170.37 | 18.44 | -7.1 | 0 | 0.90 | 95.65 | 1700.0 | 1.36 | 37.37 | 119.35 | 0.90 | 124.39 | 1700.0 | 92 | 0.0 | -17.86 | 4.54 | 10.73 | 42.32 |
| 22Q4 (13) | 11.9 | 32.81 | 52.96 | 7.49 | 15.23 | 21.0 | 3.45 | 18.56 | 28.25 | 0.01 | 0.0 | 0 | 0.02 | -33.33 | 100.0 | 0.51 | -1.92 | 4.08 | 0.01 | 0.0 | 0.0 | -0.02 | -200.0 | 0 | 0.08 | 100.0 | 0.0 | 0 | 0 | 100.0 | 0 | 0 | 0 | -0.02 | -166.67 | 0 | -0.49 | 7.55 | 3.92 | 0.53 | 151.46 | 130.81 | 0.42 | 148.84 | 129.79 | 0.1 | 158.82 | 132.26 | 19.85 | 0 | 0 | 0.46 | 148.94 | 136.51 | 0.99 | 375.0 | 201.02 | -3.69 | 11.08 | 42.79 | 92 | 0.0 | -17.86 | 4.1 | 71.55 | 154.66 |
| 22Q3 (12) | 8.96 | 70.67 | 180.0 | 6.5 | 19.93 | 61.29 | 2.91 | 2.11 | 23.83 | 0.01 | 0.0 | 0 | 0.03 | 50.0 | 200.0 | 0.52 | -1.89 | 4.0 | 0.01 | 0.0 | 0.0 | 0.02 | 0 | 0 | 0.04 | -73.33 | -42.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 50.0 | 0 | -0.53 | 1.85 | -96.3 | -1.03 | 71.86 | 67.3 | -0.86 | 71.33 | 64.61 | -0.17 | 74.24 | 76.39 | 0.00 | 0 | 0 | -0.94 | 71.34 | 56.88 | -0.36 | 86.52 | 84.68 | -4.15 | -29.28 | 20.04 | 92 | 0.0 | -17.86 | 2.39 | 4880.0 | 414.47 |
| 22Q2 (11) | 5.25 | -35.27 | 26.81 | 5.42 | -14.1 | 9.49 | 2.85 | -1.38 | 20.25 | 0.01 | 0 | 0 | 0.02 | 100.0 | 100.0 | 0.53 | 6.0 | 3.92 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.15 | 150.0 | 400.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.0 | 300.0 | -0.54 | -5.88 | -315.38 | -3.66 | -1642.86 | -12.27 | -3.0 | -5100.0 | -15.38 | -0.66 | -144.44 | 1.49 | 0.00 | 0 | 0 | -3.28 | -6660.0 | -40.77 | -2.67 | -530.65 | 0.37 | -3.21 | -6520.0 | -6.64 | 92 | -17.86 | -17.86 | -0.05 | -101.57 | -171.43 |
| 22Q1 (10) | 8.11 | 4.24 | -1.34 | 6.31 | 1.94 | 0.32 | 2.89 | 7.43 | 6.64 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.5 | 2.04 | -3.85 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.06 | -25.0 | 20.0 | 0 | 100.0 | -100.0 | 0 | 0 | 0 | 0.02 | 0 | 0 | -0.51 | 0.0 | -363.64 | -0.21 | 87.79 | 76.92 | 0.06 | 104.26 | 107.89 | -0.27 | 12.9 | -80.0 | 0.00 | 0 | 0 | 0.05 | 103.97 | 107.35 | 0.62 | 163.27 | 187.32 | 0.05 | 100.78 | 107.35 | 112 | 0.0 | 0.0 | 3.19 | 98.14 | 30.74 |
| 21Q4 (9) | 7.78 | 143.12 | -10.37 | 6.19 | 53.6 | -3.88 | 2.69 | 14.47 | -15.41 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.49 | -2.0 | -7.55 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.08 | 14.29 | 14.29 | -0.02 | 0 | -100.0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.51 | -88.89 | -1375.0 | -1.72 | 45.4 | -117.72 | -1.41 | 41.98 | -187.76 | -0.31 | 56.94 | -6.9 | 0.00 | 0 | 0 | -1.26 | 42.2 | -186.36 | -0.98 | 58.3 | -68.97 | -6.45 | -24.28 | -104.76 | 112 | 0.0 | 0.0 | 1.61 | 311.84 | -41.88 |
| 21Q3 (8) | 3.2 | -22.71 | -57.45 | 4.03 | -18.59 | -28.04 | 2.35 | -0.84 | -15.16 | 0 | 0 | 0 | 0.01 | 0.0 | 0 | 0.5 | -1.96 | -5.66 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.07 | 133.33 | 40.0 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | -0.27 | -107.69 | 48.08 | -3.15 | 3.37 | -517.65 | -2.43 | 6.54 | -710.0 | -0.72 | -7.46 | -242.86 | 0.00 | 0 | 0 | -2.18 | 6.44 | -707.41 | -2.35 | 12.31 | -1079.17 | -5.19 | -72.43 | -91.51 | 112 | 0.0 | 0.0 | -0.76 | -1185.71 | -128.79 |
| 21Q2 (7) | 4.14 | -49.64 | -9.8 | 4.95 | -21.3 | 16.2 | 2.37 | -12.55 | 0.85 | 0 | 0 | -100.0 | 0.01 | 0 | 0.0 | 0.51 | -1.92 | -5.56 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.03 | -40.0 | -40.0 | 0 | -100.0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.0 | -0.13 | -18.18 | -132.5 | -3.26 | -258.24 | -165.04 | -2.6 | -242.11 | -233.33 | -0.67 | -346.67 | -48.89 | 0.00 | 0 | 0 | -2.33 | -242.65 | -232.86 | -2.68 | -277.46 | -109.38 | -3.01 | -342.65 | -23.36 | 112 | 0.0 | 0.0 | 0.07 | -97.13 | -94.78 |
| 21Q1 (6) | 8.22 | -5.3 | 12.91 | 6.29 | -2.33 | 8.82 | 2.71 | -14.78 | -11.44 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.52 | -1.89 | -5.45 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.05 | -28.57 | 25.0 | 0.48 | 4900.0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.11 | -375.0 | 81.97 | -0.91 | -15.19 | 61.11 | -0.76 | -55.1 | 60.82 | -0.15 | 48.28 | 62.5 | 0.00 | 0 | 0 | -0.68 | -54.55 | 60.92 | -0.71 | -22.41 | 51.03 | -0.68 | 78.41 | 60.92 | 112 | 0.0 | 0.0 | 2.44 | -11.91 | 98.37 |
| 20Q4 (5) | 8.68 | 15.43 | -29.77 | 6.44 | 15.0 | -8.26 | 3.18 | 14.8 | -14.29 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.53 | 0.0 | 0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0 | 0.07 | 40.0 | -65.0 | -0.01 | -133.33 | -150.0 | 0 | 0 | 0 | 0 | 100.0 | 100.0 | 0.04 | 107.69 | 113.79 | -0.79 | -54.9 | -154.86 | -0.49 | -63.33 | -142.24 | -0.29 | -38.1 | -207.41 | 0.00 | 0 | -100.0 | -0.44 | -62.96 | -142.31 | -0.58 | -341.67 | -136.71 | -3.15 | -16.24 | -383.78 | 112 | 0.0 | 0.0 | 2.77 | 4.92 | -44.82 |
| 20Q3 (4) | 7.52 | 63.83 | 0.0 | 5.6 | 31.46 | 0.0 | 2.77 | 17.87 | 0.0 | 0 | -100.0 | 0.0 | 0 | -100.0 | 0.0 | 0.53 | -1.85 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 0.0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | 0.0 | 0.0 | -0.52 | -230.0 | 0.0 | -0.51 | 58.54 | 0.0 | -0.3 | 61.54 | 0.0 | -0.21 | 53.33 | 0.0 | 0.00 | 0 | 0.0 | -0.27 | 61.43 | 0.0 | 0.24 | 118.75 | 0.0 | -2.71 | -11.07 | 0.0 | 112 | 0.0 | 0.0 | 2.64 | 97.01 | 0.0 |
| 20Q2 (3) | 4.59 | -36.95 | 0.0 | 4.26 | -26.3 | 0.0 | 2.35 | -23.2 | 0.0 | 0.01 | 0.0 | 0.0 | 0.01 | 0 | 0.0 | 0.54 | -1.82 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.05 | 25.0 | 0.0 | 0 | 0 | 0.0 | 0 | 0 | 0.0 | -0.01 | -200.0 | 0.0 | 0.4 | 165.57 | 0.0 | -1.23 | 47.44 | 0.0 | -0.78 | 59.79 | 0.0 | -0.45 | -12.5 | 0.0 | 0.00 | 0 | 0.0 | -0.70 | 59.77 | 0.0 | -1.28 | 11.72 | 0.0 | -2.44 | -40.23 | 0.0 | 112 | 0.0 | 0.0 | 1.34 | 8.94 | 0.0 |
| 20Q1 (2) | 7.28 | -41.1 | 0.0 | 5.78 | -17.66 | 0.0 | 3.06 | -17.52 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.55 | 0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.04 | -80.0 | 0.0 | 0 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.01 | 150.0 | 0.0 | -0.61 | -110.34 | 0.0 | -2.34 | -262.5 | 0.0 | -1.94 | -267.24 | 0.0 | -0.4 | -248.15 | 0.0 | 0.00 | -100.0 | 0.0 | -1.74 | -267.31 | 0.0 | -1.45 | -191.77 | 0.0 | -1.74 | -256.76 | 0.0 | 112 | 0.0 | 0.0 | 1.23 | -75.5 | 0.0 |
| 19Q4 (1) | 12.36 | 0.0 | 0.0 | 7.02 | 0.0 | 0.0 | 3.71 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.01 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.02 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | -0.02 | 0.0 | 0.0 | -0.29 | 0.0 | 0.0 | 1.44 | 0.0 | 0.0 | 1.16 | 0.0 | 0.0 | 0.27 | 0.0 | 0.0 | 19.04 | 0.0 | 0.0 | 1.04 | 0.0 | 0.0 | 1.58 | 0.0 | 0.0 | 1.11 | 0.0 | 0.0 | 112 | 0.0 | 0.0 | 5.02 | 0.0 | 0.0 |
